| Grade |
C+10 110%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$126,655
|
| Physical Depreciation (% Bad) |
A 6%
|
| Depreciated Value |
$119,150
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$119,150
|
| Market Area Factor |
0.90
|
| Building Value |
$112,084
|
| Misc Improvements Value |
$17,000
|
| Total Improvement Value |
$129,084
|
|
Assessed Land Value
|
$17,933
|
|
|
|
|
Assessed Total Value
|
$147,017
|
|